Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.08% first-year return on $56,451 initial cash invested.
9.08%
Cash On Cash
9.55%
Cap Rate
1.55
DSCR
$2,220
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $1,793 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,451
Downpayment
20%
$36,620
Closing costs
1%
$1,831
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,793
Mortgage P&I
42%
$941
Property Taxes
2%
$34
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244